HOUSTON, April 26, 2017 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended March 31, 2017 of $68.565 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.21% of first quarter average earning assets.

"We are pleased with our first quarter 2017 performance.  Our non-performing assets decreased 14.7%, as the Texas economy continues to improve.  First quarter loans increased 4.9% annualized compared with loans at December 31, 2016 and our return on first quarter average tangible common equity was 15.82%.  Net income per diluted common share (excluding purchase accounting adjustments) was $0.95 for the three months ended March 31, 2017 compared with $0.86 for the same period in 2016. This represents a 10.5% increase," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"The Texas and Oklahoma economies are improving with rising oil and gas prices.  Based on data provided by The Federal Reserve Bank of Dallas, Texas grew 203,000 jobs in 2016 and is expected to grow 280,000 jobs in 2017, a 37.9% increase.  Job growth in Texas in 2016, at 2.7%, was higher than the national job growth of 2.0%.  We continue to see single family home construction strengthen and robust sales of higher end homes," continued Zalman.

"We expect that the increase in interest rates will help our net interest margin over time and we are hopeful of regulatory reform and reduced corporate tax rates that should increase earnings.  Reduced regulation will also allow us to concentrate more on building deposits and loans.  With a better economy and loans not contracting to the extent we saw the last several years, we expect more normalized organic growth for loans," concluded Zalman. 

_____________

(1)

Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

Results of Operations for the Three Months Ended March 31, 2017

Net income was $68.565 million for the three months ended March 31, 2017 compared with $68.951 million for the same period in 2016. Net income per diluted common share was $0.99 for the three months ended March 31, 2017 compared with $0.98 for the same period in 2016. Net income (excluding purchase accounting adjustments) was $65.890 million for the three months ended March 31, 2017 compared with $60.239 million for the three months ended March 31, 2016. Net income per diluted common share (excluding purchase accounting adjustments) was $0.95 for the three months ended March 31, 2017 compared with $0.86 for the same period in 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 11.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2017 were 1.23%, 7.45% and 15.82%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.01% for the three months ended March 31, 2017.

Net interest income before provision for credit losses for the three months ended March 31, 2017 was $152.435 million compared with $166.257 million during the same period in 2016, a decrease of $13.822 million or 8.3%. This change was primarily due to a decrease in loan discount accretion of $9.741 million. Linked quarter net interest income before provision for credit losses decreased $1.397 million or 0.9% to $152.435 million compared with $153.832 million during the three months ended December 31, 2016. This change was primarily due to a decrease in loan discount accretion of $2.799 million.

The net interest margin on a tax equivalent basis was 3.20% for the three months ended March 31, 2017, compared with 3.48% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $9.741 million. On a linked quarter basis the net interest margin was 3.20% compared with 3.26% for the three months ended December 31, 2016. This change was primarily due to a decrease in loan discount accretion of $2.799 million.  Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.11% for the three months ended March 31, 2017, compared with 3.21% for the same period in 2016 and 3.12% for the three months ended December 31, 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 11.

Noninterest income was $30.824 million for the three months ended March 31, 2017 compared with $30.793 million for the same period in 2016, an increase of $31 thousand or 0.1%. On a linked quarter basis, noninterest income increased $1.349 million or 4.6% compared with the three months ended December 31, 2016. This increase was primarily due to the net gain on sale of assets for the three months ended March 31, 2017.

Noninterest expense was $78.062 million for the three months ended March 31, 2017 compared with $80.528 million for the same period in 2016, a decrease of $2.466 million or 3.1%. This change was primarily due to a decrease in salaries and benefits expense. On a linked quarter basis, noninterest expense decreased $1.086 million or 1.4% compared with the three months ended December 31, 2016.

Balance Sheet Information

At March 31, 2017, Prosperity had $22.477 billion in total assets, an increase of $499.074 million or 2.3%, compared with $21.978 billion at March 31, 2016.

Loans at March 31, 2017 were $9.739 billion, an increase of $84.845 million or 0.9%, compared with $9.654 billion at March 31, 2016. Linked quarter loans increased $117.193 million or 1.2% (4.9% annualized) from $9.622 billion at December 31, 2016.

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At March 31, 2017, oil and gas loans totaled $267.445 million or 2.8% of total loans, of which $108.267 million were to production companies and $159.178 million were to service companies. This compares with total oil and gas loans of $362.826 million or 3.8% of total loans at March 31, 2016, of which $166.422 million were to production companies and $196.404 million were to service companies. On a linked quarter basis, oil and gas loans decreased $17.094 million, from $284.539 million or 3.0% of total loans at December 31, 2016, of which $119.934 million were production loans and $164.605 million were service loans.

Deposits at March 31, 2017 were $17.036 billion, a decrease of $837.194 million or 4.7%, compared with $17.873 billion at March 31, 2016. Linked quarter deposits decreased $271.730 million or 1.6% from $17.307 billion at December 31, 2016. This change primarily resulted from seasonality.

The table below provides detail on the impact of loans acquired and deposits assumed in the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary Tradition Bank (collectively "Tradition") completed on January 1, 2016:

Balance Sheet Data (at period end)






(In thousands)









Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016




(Unaudited)



(Unaudited)



(Unaudited)



(Unaudited)



(Unaudited)


Loans acquired (including new production since acquisition date):





















Tradition


$

235,682



$

226,830



$

228,357



$

233,340



$

232,160


All other loans



9,503,571




9,395,230




9,319,957




9,416,668




9,422,248


Total loans


$

9,739,253



$

9,622,060



$

9,548,314



$

9,650,008



$

9,654,408























Deposits assumed (including new deposits since acquisition date):





















Tradition


$

411,470



$

417,837



$

432,858



$

440,110



$

476,203


All other deposits



16,624,102




16,889,465




16,488,551




16,779,035




17,396,563


Total deposits


$

17,035,572



$

17,307,302



$

16,921,409



$

17,219,145



$

17,872,766


Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at March 31, 2017 increased $81.323 million or 0.9% compared with March 31, 2016 and, on a linked quarter basis, increased $108.341 million or 1.2%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at March 31, 2017 decreased $772.461 million or 4.4% compared with March 31, 2016 and, on a linked quarter basis, decreased $265.363 million or 1.6%.

Asset Quality

Nonperforming assets totaled $41.199 million or 0.21% of quarterly average interest-earning assets at March 31, 2017, compared with $56.985 million or 0.29% of quarterly average interest-earning assets at March 31, 2016, and $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016.

The allowance for credit losses was $84.095 million or 0.86% of total loans at March 31, 2017, $83.714 million or 0.87% of total loans at March 31, 2016 and $85.326 million or 0.89% of total loans at December 31, 2016.  Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 0.96% of remaining loans as of March 31, 2017, compared with 1.03% at March 31, 2016 and 1.00% at December 31, 2016(1).

The provision for credit losses was $2.675 million for the three months ended March 31, 2017 compared with $14.000 million for the three months ended March 31, 2016 and $2.000 million for the three months ended December 31, 2016. 

Net charge-offs were $3.906 million for the three months ended March 31, 2017 compared with $11.670 million for the three months ended March 31, 2016 and $2.259 million for the three months ended December 31, 2016. Net charge-offs for the first quarter of 2017 were primarily comprised of two commercial and industrial loans. 

Conference Call

Prosperity's management team will host a conference call on Wednesday, April 26, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's first quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7328237.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at www.prosperitybankusa.com.  The webcast may be accessed from Prosperity's home page by selecting "Presentations & Calls" from the drop-down menu on the Investor Relations tab and following the instructions.

Non-GAAP Financial Measures

Prosperity's management uses certain non−GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio.  Further, as a result of acquisitions and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20, "Receivables-Nonrefundable Fees and Other Costs" and 310-30, "Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality").  Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and that their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook.  These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to page 11 and the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. ("Prosperity Bancshares") declared a second quarter cash dividend of $0.34 per share, to be paid on July 3, 2017 to all shareholders of record as of June 16, 2017.

Acquisition of Tradition Bancshares, Inc.

On January 1, 2016, Prosperity Bancshares completed the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary, Tradition Bank, headquartered in Houston, Texas. Tradition Bank operated 7 banking offices in the Houston, Texas area, including its main office in Bellaire, 3 banking centers in Katy and 1 banking center in The Woodlands. As of December 31, 2015, Tradition Bancshares, Inc., on a consolidated basis, reported total assets of $547.963 million, total loans of $253.315 million, total deposits of $488.928 million and shareholders' equity of $43.103 million.

Under the terms of the definitive agreement, Prosperity Bancshares issued 679,528 shares of Prosperity Bancshares common stock plus $39.0 million in cash for all outstanding shares of Tradition Bancshares, Inc. capital stock.

Prosperity Bancshares, Inc. ®

As of March 31, 2017, Prosperity Bancshares, Inc. ® is a $22.477 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of March 31, 2017, Prosperity operated 244 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 35 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries.  These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements.  These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather.  These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2016 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area -


Fort Worth -


Waugh Drive


Taft

Bryan


Haltom City


Westheimer


Yoakum

Bryan-29th Street


Keller


West University


Yorktown

Bryan-East


Roanoke


Woodcreek



Bryan-North


Stockyards




West Texas Area -

Caldwell




Katy -


Abilene -

College Station


Other Dallas/Fort Worth Area


Cinco Ranch


Antilley Road

Crescent Point


Locations -


Katy-Spring Green


Barrow Street

Hearne


Arlington




Cypress Street

Huntsville


Azle


The Woodlands -


Judge Ely

Madisonville


Ennis


The Woodlands-College Park


Mockingbird

Navasota


Gainesville


The Woodlands-I-45



New Waverly


Glen Rose


The Woodlands-Research Forest


Lubbock -

Rock Prairie


Granbury




4th Street

Southwest Parkway


Mesquite


Other Houston Area


66th Street

Tower Point


Muenster


Locations -


82nd Street

Wellborn Road


Sanger


Angleton


86th Street



Waxahachie


Bay City


98th Street

Central Texas Area -


Weatherford


Beaumont


Avenue Q

Austin -




Cleveland


North University

Allandale


East Texas Area -


East Bernard


Texas Tech Student Union

Cedar Park


Athens


El Campo



Congress


Blooming Grove


Dayton


Midland -

Lakeway


Canton


Galveston


Wadley

Liberty Hill


Carthage


Groves


Wall Street

Northland


Corsicana


Hempstead



Oak Hill


Crockett


Hitchcock


Odessa -

Research Blvd


Eustace


Liberty


Grandview

Westlake


Gilmer


Magnolia


Grant



Grapeland


Magnolia Parkway


Kermit Highway

Other Central Texas Area


Gun Barrel City


Mont Belvieu


Parkway

Locations -


Jacksonville


Nederland



Bastrop


Kerens


Needville


Other West Texas Area

Canyon Lake


Longview


Rosenberg


Locations -

Dime Box


Mount Vernon


Shadow Creek


Big Spring

Dripping Springs


Palestine


Spring


Brownfield

Elgin


Rusk


Tomball


Brownwood

Flatonia


Seven Points


Waller


Cisco

Georgetown


Teague


West Columbia


Comanche

Gruene


Tyler-Beckham


Wharton


Early

Kingsland


Tyler-South Broadway


Winnie


Floydada

La Grange


Tyler-University


Wirt


Gorman

Lexington


Winnsboro




Levelland

New Braunfels




South Texas Area -


Littlefield

Pleasanton


Houston Area -


Corpus Christi -


Merkel

Round Rock


Houston -


Calallen


Plainview

San Antonio


Aldine


Carmel


San Angelo

Schulenburg


Alief


Northwest


Slaton

Seguin


Bellaire


Saratoga


Snyder

Smithville


Beltway


Timbergate



Thorndale


Clear Lake


Water Street


Oklahoma

Weimar


Copperfield




Central Oklahoma Area-



Cypress


Victoria -


Oklahoma City -

Dallas/Fort Worth Area -


Downtown


Victoria Main


23rd Street

Dallas -


Eastex


Victoria-Navarro


Expressway

Abrams Centre


Fairfield


Victoria-North


I-240

Balch Springs


First Colony




Memorial

Camp Wisdom


Fry Road


Other South Texas Area



Cedar Hill


Gessner


 Locations -


Other Central Oklahoma Area

Dallas – Central Expressway


Gladebrook


Alice


 Locations -

Forest Park


Grand Parkway


Aransas Pass


Edmond

Frisco


Heights


Beeville


Norman

Frisco-West


Highway 6 West


Colony Creek



Kiest


Little York


Cuero


Tulsa Area-

McKinney


Medical Center


Edna


Tulsa -

McKinney-Stonebridge


Memorial Drive


Goliad


Garnett

Midway


Northside


Gonzales


Harvard

Plano


Pasadena


Hallettsville


Memorial

Preston Forest


Pecan Grove


Kingsville


Sheridan

Preston Road


Pin Oak


Mathis


S. Harvard

Red Oak


River Oaks


Padre Island


Utica Tower

Sachse


Sugar Land


Palacios


Yale

The Colony


SW Medical Center


Port Lavaca



Turtle Creek


Tanglewood


Portland


Other Tulsa Area Locations -

Westmoreland


The Plaza


Rockport


Owasso



Uptown


Sinton



 

Prosperity Bancshares, Inc.®
Financial Highlights (Unaudited)
(In thousands)




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Balance Sheet Data (at period end)





















Loans


$

9,739,253



$

9,622,060



$

9,548,314



$

9,650,008



$

9,654,408


Investment securities(A)



9,854,120




9,726,086




8,988,021




9,274,651




9,448,704


Federal funds sold



945




1,178




630




484




1,386


Allowance for credit losses



(84,095)




(85,326)




(85,585)




(83,826)




(83,714)


Cash and due from banks



324,797




436,203




341,483




333,208




334,592


Goodwill



1,900,845




1,900,845




1,900,349




1,903,451




1,903,451


Core deposit intangibles, net



43,869




45,784




48,010




44,861




47,195


Other real estate owned



15,698




15,463




16,280




15,677




16,695


Fixed assets, net



257,558




262,083




270,386




273,104




277,951


Other assets



424,429




406,696




376,156




384,692




377,677


Total assets


$

22,477,419



$

22,331,072



$

21,404,044



$

21,796,310



$

21,978,345























Noninterest-bearing deposits


$

5,299,264



$

5,190,973



$

5,159,333



$

5,016,637



$

5,112,943


Interest-bearing deposits



11,736,308




12,116,329




11,762,076




12,202,508




12,759,823


Total deposits



17,035,572




17,307,302




16,921,409




17,219,145




17,872,766


Other borrowings



1,270,644




990,781




425,916




606,049




186,225


Securities sold under repurchase agreements



335,875




320,430




318,449




320,001




304,204


Junior subordinated debentures















7,217


Other liabilities



146,246




70,248




143,458




106,531




108,873


Total liabilities



18,788,337




18,688,761




17,809,232




18,251,726




18,479,285


Shareholders' equity(B)



3,689,082




3,642,311




3,594,812




3,544,584




3,499,060


Total liabilities and equity


$

22,477,419



$

22,331,072



$

21,404,044



$

21,796,310



$

21,978,345




(A)

Includes $2,200, $2,171, $2,310, $2,496 and $3,286 in unrealized gains on available for sale securities for the quarterly periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

(B)

Includes $1,430, $1,411, $1,502, $1,623 and $2,136 in after-tax unrealized gains on available for sale securities for the quarterly periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®
Financial Highlights (Unaudited)
(In thousands)






Three Months Ended




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Income Statement Data





















Interest income:





















Loans


$

111,710



$

115,993



$

116,247



$

118,297



$

124,522


Securities(C)



53,157




48,573




48,132




51,097




52,573


Federal funds sold and other earning assets



183




103




81




65




96


Total interest income



165,050




164,669




164,460




169,459




177,191























Interest expense:





















Deposits



9,908




9,478




9,396




10,045




10,206


Other borrowings



2,476




1,121




752




710




482


Securities sold under repurchase agreements



231




238




248




234




212


Junior subordinated debentures












3




34


Total interest expense



12,615




10,837




10,396




10,992




10,934


Net interest income



152,435




153,832




154,064




158,467




166,257


Provision for credit losses



2,675




2,000




2,000




6,000




14,000


Net interest income after provision for credit losses



149,760




151,832




152,064




152,467




152,257























Noninterest income:





















Nonsufficient funds (NSF) fees



8,089




8,552




8,764




8,031




8,189


Credit card, debit card and ATM card income



5,953




5,902




5,903




5,929




5,827


Service charges on deposit accounts



5,421




4,934




4,698




4,610




4,590


Trust income



2,155




2,480




1,851




1,762




2,027


Mortgage income



1,266




1,690




2,143




1,772




1,471


Brokerage income



488




782




1,213




1,286




1,290


Bank owned life insurance income



1,353




1,390




1,417




1,473




1,383


Net gain on sale of assets



1,759




475




37




332




1,020


Other noninterest income



4,340




3,270




3,658




3,278




4,996


Total noninterest income



30,824




29,475




29,684




28,473




30,793























Noninterest expense:





















Salaries and benefits



48,444




51,231




48,328




48,224




50,114


Net occupancy and equipment



5,503




5,696




5,997




5,741




5,624


Credit and debit card, data processing and software amortization



4,085




4,249




4,207




4,164




4,430


Regulatory assessments and FDIC insurance



3,549




2,424




3,434




3,447




3,430


Core deposit intangibles amortization



1,915




2,226




2,418




2,334




2,222


Depreciation



3,103




3,170




3,289




3,286




3,349


Communications



2,702




2,771




2,870




2,981




2,939


Other real estate expense



95




378




44




50




42


Net (gain) loss on sale of other real estate



(10)




(44)




(3)




347




(14)


Other noninterest expense



8,676




7,047




8,892




8,661




8,392


Total noninterest expense



78,062




79,148




79,476




79,235




80,528


Income before income taxes



102,522




102,159




102,272




101,705




102,522


Provision for income taxes



33,957




33,366




33,621




33,634




33,571


Net income available to common shareholders


$

68,565



$

68,793



$

68,651



$

68,071



$

68,951




(C)

Interest income on securities was reduced by net premium amortization of $9,883, $11,502, $11,312, $10,407 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc. ®
Financial Highlights (Unaudited)
(Dollars and share amounts in thousands, except per share data and market prices)




Three Months Ended




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Profitability





















Net income


$

68,565



$

68,793



$

68,651



$

68,071



$

68,951























Basic earnings per share


$

0.99



$

0.99



$

0.99



$

0.98



$

0.98


Diluted earnings per share


$

0.99



$

0.99



$

0.99



$

0.98



$

0.98























Return on average assets (D)



1.23

%



1.26

%



1.27

%



1.24

%



1.24

%

Return on average common equity (D)



7.45

%



7.58

%



7.66

%



7.70

%



7.85

%

Return on average tangible common equity (D) (E)



15.82

%



16.33

%



16.79

%



17.15

%



17.60

%

Tax equivalent net interest margin (F)



3.20

%



3.26

%



3.29

%



3.37

%



3.48

%

Efficiency ratio(G)



43.01

%



43.29

%



43.26

%



42.46

%



41.08

%






















Liquidity and Capital Ratios





















Equity to assets



16.41

%



16.31

%



16.80

%



16.26

%



15.92

%

Common equity tier 1 capital



14.45

%



14.48

%



14.41

%



13.66

%



13.20

%

Tier 1 risk-based capital



14.45

%



14.48

%



14.41

%



13.66

%



13.20

%

Total risk-based capital



15.14

%



15.20

%



15.14

%



14.37

%



13.90

%

Tier 1 leverage capital



8.62

%



8.68

%



8.50

%



8.11

%



7.70

%

Period end tangible equity to period end tangible assets(E)



8.50

%



8.32

%



8.46

%



8.04

%



7.73

%






















Other Data





















Weighted-average shares used in computing earnings per common share





















Basic



69,480




69,482




69,478




69,565




70,174


Diluted



69,482




69,486




69,484




69,574




70,181


Period end shares outstanding



69,480




69,491




69,478




69,480




69,543


Cash dividends paid per common share


$

0.3400



$

0.3400



$

0.3000



$

0.3000



$

0.3000


Book value per common share


$

53.10



$

52.41



$

51.74



$

51.02



$

50.32


Tangible book value per common share(E)


$

25.11



$

24.40



$

23.70



$

22.97



$

22.27























Common Stock Market Price





















High


$

77.87



$

73.68



$

56.27



$

54.57



$

47.50


Low


$

65.34



$

52.81



$

45.94



$

43.28



$

33.57


Period end closing price


$

69.71



$

71.78



$

54.89



$

50.99



$

46.39


Employees – FTE



3,033




3,035




3,071




3,106




3,132


Number of banking centers



244




245




245




245




246




(D)

Interim periods annualized.

(E)

Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

(F)

Net interest margin for all periods presented is based on average balances on an actual 365 day or 366 day basis.

(G)

Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale of assets.  Additionally, taxes are not part of this calculation.

 

Prosperity Bancshares, Inc.®
Financial Highlights (Unaudited)
(Dollars in thousands)


YIELD ANALYSIS

Three Months Ended





Mar 31, 2017



Dec 31, 2016



Mar 31, 2016





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(H)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(H)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(H)

Interest-Earning Assets:






































Loans


$

9,642,877



$

111,710




4.70%



$

9,557,712



$

115,993




4.83%



$

9,700,554



$

124,522




5.16%



Investment securities



9,867,491




53,157




2.18%


(I)


9,338,903




48,573




2.07%


(I)


9,630,496




52,573




2.20%


(I)

Federal funds sold and other earning assets



80,150




183




0.92%




106,214




103




0.39%




80,400




96




0.48%



Total interest-earning assets



19,590,518




165,050




3.42%




19,002,829




164,669




3.45%




19,411,450




177,191




3.67%



Allowance for credit losses



(85,037)












(85,347)












(83,883)











Noninterest-earning assets



2,875,986












2,838,778












2,937,937











Total assets


$

22,381,467











$

21,756,260











$

22,265,504

















































Interest-Bearing Liabilities:






































Interest-bearing demand deposits


$

4,136,260



$

2,587




0.25%



$

3,861,952



$

2,210




0.23%



$

4,442,652



$

2,784




0.25%



Savings and money market deposits



5,537,355




3,587




0.26%




5,471,109




3,546




0.26%




5,820,161




3,885




0.27%



Certificates and other time deposits



2,366,857




3,734




0.64%




2,434,565




3,722




0.61%




2,577,676




3,537




0.55%



Other borrowings



1,123,396




2,476




0.89%




712,126




1,121




0.63%




361,778




482




0.54%



Securities sold under repurchase agreements



307,433




231




0.31%




318,367




238




0.30%




306,192




212




0.28%



Junior subordinated debentures



















7,217




34




1.89%



Total interest-bearing liabilities



13,471,301




12,615




0.38%


(J)


12,798,119




10,837




0.34%


(J)


13,515,676




10,934




0.33%


(J)







































Noninterest-bearing liabilities:






































Noninterest-bearing demand deposits



5,140,010












5,214,656












5,085,456











Other liabilities



91,157












111,083












149,379











Total liabilities



18,702,468












18,123,858












18,750,511











Shareholders' equity



3,678,999












3,632,402












3,514,993











Total liabilities and shareholders' equity


$

22,381,467











$

21,756,260











$

22,265,504

















































Net interest income and margin






$

152,435




3.16%







$

153,832




3.22%







$

166,257




3.44%



Non-GAAP to GAAP reconciliation:






































Tax equivalent adjustment







1,995












1,931












1,836







Net interest income and margin (tax equivalent basis)






$

154,430




3.20%







$

155,763




3.26%







$

168,093




3.48%





(H)

Annualized and based on an actual 365 day or 366 day basis.

(I)

Yield on securities was impacted by net premium amortization of 9,883, $11,502 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016 and March 31, 2016, respectively.

(J)

Total cost of funds, including noninterest bearing deposits, was 0.27%, 0.24% and 0.24% for the three months ended March 31, 2017, December 31, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)




Three Months Ended




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Adjustment to Loan Yield (K)





















Interest on loans, as reported


$

111,710



$

115,993



$

116,247



$

118,297



$

124,522


Purchase accounting adjustment- loan discount accretion





















ASC 310-20



(3,270)




(3,956)




(5,296)




(5,833)




(6,663)


ASC 310-30



(1,483)




(3,596)




(2,324)




(3,471)




(7,831)


Total



(4,753)




(7,552)




(7,620)




(9,304)




(14,494)


Interest on loans, excluding discount accretion


$

106,957



$

108,441



$

108,627



$

108,993



$

110,028


Average loans


$

9,642,877



$

9,557,712



$

9,601,628



$

9,660,065



$

9,700,554


Loan yield, excluding purchase accounting adjustment



4.50

%



4.51

%



4.50

%



4.54

%



4.56

%

Loan yield, as reported



4.70

%



4.83

%



4.82

%



4.93

%



5.16

%

Adjustment to Securities Yield (K)





















Interest on securities, as reported


$

53,157



$

48,573



$

48,132



$

51,097



$

52,573


Purchase accounting adjustment- securities amortization



852




950




1,051




948




1,722


Interest on securities, excluding amortization


$

54,009



$

49,523



$

49,183



$

52,045



$

54,295


Average securities


$

9,867,491



$

9,338,903



$

9,203,253



$

9,436,896



$

9,630,496


Securities yield, excluding purchase accounting adjustment



2.22

%



2.11

%



2.13

%



2.22

%



2.27

%

Securities yield, as reported



2.18

%



2.07

%



2.08

%



2.18

%



2.20

%

Adjustment to Time Deposits Yield (K)





















Interest on time deposits, as reported


$

3,734



$

3,722



$

3,363



$

3,644



$

3,537


Purchase accounting adjustment-time deposit amortization



99




232




575




178




182


Interest on time deposits, excluding amortization


$

3,833



$

3,954



$

3,938



$

3,822



$

3,719


Average time deposits


$

2,366,857



$

2,434,565



$

2,492,889



$

2,517,896



$

2,577,676


Time deposits yield, excluding purchase accounting adjustment



0.66

%



0.65

%



0.63

%



0.61

%



0.58

%

Time deposits yield, as reported



0.64

%



0.61

%



0.54

%



0.58

%



0.55

%

Net Interest Margin (tax equivalent basis, excluding purchase accounting adjustments to yield) (K)



3.11

%



3.12

%



3.14

%



3.19

%



3.21

%

Net Interest Margin (tax equivalent basis), as reported



3.20

%



3.26

%



3.29

%



3.37

%



3.48

%

Net income available to common shareholders, as reported


$

68,565



$

68,793



$

68,651



$

68,071



$

68,951


Less:  Purchase accounting adjustments, net of tax (L)



(2,675)




(4,602)




(4,796)




(5,712)




(8,712)


Net income available to common shareholders, excluding purchase accounting adjustments (K)


$

65,890



$

64,191



$

63,855



$

62,359



$

60,239























Basic earnings per share, excluding purchase accounting adjustments (K)


$

0.95



$

0.92



$

0.92



$

0.90



$

0.86


Diluted earnings per share, excluding purchase accounting adjustments (K)


$

0.95



$

0.92



$

0.92



$

0.90



$

0.86


 



Acquired Loans Accounted for

Under ASC 310-20



Acquired Loans Accounted for

Under ASC 310-30



Total Loans Accounted for

Under ASC 310-20 and 310-30




Balance at

Acquisition

Date



Balance at

Dec 31, 2016



Balance at

Mar 31, 2017



Balance at

Acquisition

Date



Balance at

Dec 31, 2016



Balance at

Mar 31, 2017



Balance at

Acquisition

Date



Balance at

Dec 31, 2016



Balance at

Mar 31, 2017


Loan marks:





































Acquired banks (M)


$

229,080



$

35,401



$

32,129



$

142,128



$

24,007



$

22,395



$

371,208



$

59,408



$

54,524


Acquired portfolio loan balances:





































Acquired banks (M)



5,690,998




1,115,061




997,980




275,221




51,640




48,438




5,966,219


(N)


1,166,701




1,046,418


Acquired portfolio loan balances less loan marks


$

5,461,918



$

1,079,660



$

965,851



$

133,093



$

27,633



$

26,043



$

5,595,011



$

1,107,293



$

991,894




(K)

Non-GAAP financial measure.

(L) 

Using effective tax rate of 33.1%, 32.7%, 32.9%, 33.1% and 32.7% for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

(M)

Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank, The F&M Bank & Trust Company and Tradition Bank.

(N)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


YIELD TREND (O)






































Interest-Earning Assets:




















Loans


4.70

%



4.83

%



4.82

%



4.93

%



5.16

%

Investment securities (P)


2.18

%



2.07

%



2.08

%



2.18

%



2.20

%

Federal funds sold and other earning assets


0.92

%



0.39

%



0.45

%



0.38

%



0.48

%

Total interest-earning assets


3.42

%



3.45

%



3.47

%



3.56

%



3.67

%





















Interest-Bearing Liabilities:




















Interest-bearing demand deposits


0.25

%



0.23

%



0.24

%



0.25

%



0.25

%

Savings and money market deposits


0.26

%



0.26

%



0.27

%



0.27

%



0.27

%

Certificates and other time deposits


0.64

%



0.61

%



0.54

%



0.58

%



0.55

%

Other borrowings


0.89

%



0.63

%



0.56

%



0.58

%



0.54

%

Securities sold under repurchase agreements


0.31

%



0.30

%



0.30

%



0.29

%



0.28

%

Junior subordinated debentures








2.17

%



1.89

%

Total interest-bearing liabilities


0.38

%



0.34

%



0.32

%



0.34

%



0.33

%





















Net Interest Margin


3.16

%



3.22

%



3.25

%



3.33

%



3.44

%

Net Interest Margin (tax equivalent)


3.20

%



3.26

%



3.29

%



3.37

%



3.48

%



(O) 

Annualized and based on average balances on an actual 365 day or 366 day basis.

(P)

Yield on securities was impacted by net premium amortization of $9,883, $11,502, $11,312, $10,407 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




Three Months Ended




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Balance Sheet Averages





















Loans


$

9,642,877



$

9,557,712



$

9,601,628



$

9,660,065



$

9,700,554


Investment securities



9,867,491




9,338,903




9,203,253




9,436,896




9,630,496


Federal funds sold and other earning assets



80,150




106,214




72,171




68,268




80,400


Total interest-earning assets



19,590,518




19,002,829




18,877,052




19,165,229




19,411,450


Allowance for credit losses



(85,037)




(85,347)




(84,476)




(83,036)




(83,883)


Cash and due from banks



262,794




248,735




226,621




227,570




274,535


Goodwill



1,900,845




1,900,337




1,903,418




1,903,451




1,899,667


Core deposit intangibles, net



44,762




46,895




43,790




46,059




48,314


Other real estate



15,669




15,826




16,041




15,549




6,077


Fixed assets, net



260,716




267,952




272,058




276,727




279,179


Other assets



391,200




359,033




342,845




356,849




430,165


Total assets


$

22,381,467



$

21,756,260



$

21,597,349



$

21,908,398



$

22,265,504























Noninterest-bearing deposits


$

5,140,010



$

5,214,656



$

5,070,094



$

5,099,736



$

5,085,456


Interest-bearing demand deposits



4,136,260




3,861,952




3,858,821




4,108,305




4,442,652


Savings and money market deposits



5,537,355




5,471,109




5,610,342




5,734,739




5,820,161


Certificates and other time deposits



2,366,857




2,434,565




2,492,889




2,517,896




2,577,676


Total deposits



17,180,482




16,982,282




17,032,146




17,460,676




17,925,945


Other borrowings



1,123,396




712,126




532,301




489,616




361,778


Securities sold under repurchase agreements



307,433




318,367




331,254




322,274




306,192


Junior subordinated debentures









555




7,217


Other liabilities



91,157




111,083




118,881




98,023




149,379


Shareholders' equity



3,678,999




3,632,402




3,582,767




3,537,254




3,514,993


Total liabilities and equity


$

22,381,467



$

21,756,260



$

21,597,349



$

21,908,398



$

22,265,504


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Period End Balances








































































Loan Portfolio




































Commercial and industrial


$

1,287,216



13.2

%


$

1,254,900



13.0

%


$

1,233,108



12.9

%


$

1,299,310



13.5

%


$

1,337,189



14.9

%

Construction, land development and other land loans



1,326,685



13.6

%



1,263,923



13.1

%



1,205,820



12.6

%



1,167,286



12.1

%



1,173,524



12.2

%

1-4 family residential



2,424,533



24.9

%



2,439,348



25.3

%



2,427,616



25.5

%



2,424,868



25.1

%



2,379,503



24.6

%

Home equity



281,298



2.9

%



278,483



2.9

%



279,836



2.9

%



283,212



2.9

%



283,686



2.9

%

Commercial real estate (includes multi-family residential)



3,226,978



33.1

%



3,162,109



32.9

%



3,158,569



33.1

%



3,229,556



33.5

%



3,229,706



33.5

%

Agriculture (includes farmland)



662,797



6.8

%



672,336



7.0

%



664,080



7.0

%



657,633



6.8

%



641,293



6.6

%

Consumer and other



262,301



2.7

%



266,422



2.8

%



270,334



2.8

%



259,734



2.7

%



246,681



1.5

%

Energy



267,445



2.8

%



284,539



3.0

%



308,951



3.2

%



328,409



3.4

%



362,826



3.8

%

Total loans


$

9,739,253






$

9,622,060






$

9,548,314






$

9,650,008






$

9,654,408









































Deposit Types




































Noninterest-bearing DDA


$

5,299,264



31.1

%


$

5,190,973



30.0

%


$

5,159,333



30.5

%


$

5,016,637



29.1

%


$

5,112,943



28.6

%

Interest-bearing DDA



3,845,061



22.6

%



4,215,671



24.3

%



3,749,018



22.1

%



3,976,839



23.1

%



4,382,999



24.5

%

Money market



3,370,055



19.8

%



3,368,599



19.5

%



3,468,639



20.5

%



3,687,602



21.4

%



3,812,420



21.3

%

Savings



2,189,822



12.8

%



2,125,854



12.3

%



2,074,169



12.3

%



2,022,327



11.8

%



2,017,980



11.3

%

Certificates and other time deposits



2,331,370



13.7

%



2,406,205



13.9

%



2,470,250



14.6

%



2,515,740



14.6

%



2,546,424



14.3

%

Total deposits


$

17,035,572






$

17,307,302






$

16,921,409






$

17,219,145






$

17,872,766









































Loan to Deposit Ratio



57.2

%






55.6

%






56.4

%






56.0

%






54.0

%








































Construction Loans




































Single family residential construction


$

411,553



30.9

%


$

396,794



31.3

%


$

390,397



32.3

%


$

410,456



35.0

%


$

407,519



34.5

%

Land development



83,475



6.3

%



76,275



6.0

%



77,789



6.4

%



85,488



7.3

%



84,141



7.1

%

Raw land



183,453



13.8

%



194,267



15.3

%



170,640



14.1

%



161,402



13.8

%



174,546



14.8

%

Residential lots



129,389



9.7

%



130,096



10.3

%



131,589



10.9

%



131,807



11.3

%



126,881



10.8

%

Commercial lots



84,705



6.4

%



75,625



6.0

%



84,862



7.0

%



83,725



7.1

%



80,286



6.8

%

Commercial construction and other



437,083



32.9

%



394,040



31.1

%



353,942



29.3

%



298,713



25.5

%



306,742



26.0

%

Net unaccreted discount



(2,973)







(3,174)







(3,399)







(4,305)







(6,591)





Total construction loans


$

1,326,685






$

1,263,923






$

1,205,820






$

1,167,286






$

1,173,524





 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2017


Collateral Type

Houston



Dallas



Austin



OK City



Tulsa



Other (Q)



Total



Shopping center/retail

$

215,503



$

49,926



$

39,314



$

24,267



$

23,913



$

139,265



$

492,188



Commercial and industrial buildings


102,211




32,526




14,812




13,087




10,891




63,769




237,296



Office buildings


76,416




132,624




15,792




34,010




4,223




80,032




343,097



Medical buildings


61,566




9,274




48




17,509




7,776




49,862




146,035



Apartment buildings


38,009




13,797




17,842




12,185




5,713




84,192




171,738



Hotel


33,855




32,146




13,168




23,775







94,887




197,831



Other


58,834




6,052




15,477




7,057




4,871




59,449




151,740



Total

$

586,394



$

276,345



$

116,453



$

131,890



$

57,387



$

571,456



$

1,739,925


(R)



(Q)

Includes other MSA and non-MSA regions.

(R)

Represents a portion of total commercial real estate loans of $3.227 billion as of March 31, 2017.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Asset Quality




















Nonaccrual loans

$

24,360



$

31,642



$

43,451



$

29,547



$

39,036


Accruing loans 90 or more days past due


880




956




399




6,822




1,093


Total nonperforming loans


25,240




32,598




43,850




36,369




40,129


Repossessed assets


261




241




36




84




161


Other real estate


15,698




15,463




16,280




15,677




16,695


Total nonperforming assets

$

41,199



$

48,302



$

60,166



$

52,130



$

56,985






















Nonperforming assets:




















Commercial and industrial (includes energy)

$

18,743



$

24,537



$

26,848



$

16,822



$

18,835


Construction, land development and other land loans


1,461




1,766




1,711




1,606




2,913


1-4 family residential (includes home equity)


4,070




4,119




4,450




5,016




6,226


Commercial real estate (includes multi-family residential)


16,235




17,167




26,680




26,651




22,208


Agriculture (includes farmland)


534




542




248




1,682




6,578


Consumer and other


156




171




229




353




225


Total

$

41,199



$

48,302



$

60,166



$

52,130



$

56,985


Number of loans/properties


139




158




158




166




168


Allowance for credit losses at end of period

$

84,095



$

85,326



$

85,585



$

83,826



$

83,714






















Net charge-offs:




















Commercial and industrial (includes energy)

$

3,495



$

3,161



$

(107)



$

4,109



$

4,396


Construction, land development and other land loans


(65)




(1,922)




(368)




(25)




(186)


1-4 family residential (includes home equity)


(95)




(82)




48




(78)




30


Commercial real estate (includes multi-family residential)


133




41




(1)




197




59


Agriculture (includes farmland)


(65)




305




(45)




(655)




6,962


Consumer and other


503




756




714




2,340




409


Total

$

3,906



$

2,259



$

241



$

5,888



$

11,670






















Asset Quality Ratios




















Nonperforming assets to average earning assets


0.21

%



0.25

%



0.32

%



0.27

%



0.29

%

Nonperforming assets to loans and other real estate


0.42

%



0.50

%



0.63

%



0.54

%



0.59

%

Net charge-offs to average loans (annualized)


0.16

%



0.09

%



0.01

%



0.24

%



0.48

%

Allowance for credit losses to total loans


0.86

%



0.89

%



0.90

%



0.87

%



0.87

%

Allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30) (E)


0.96

%



1.00

%



1.03

%



1.01

%



1.03

%

Prosperity Bancshares, Inc.®
Notes to Selected Financial Data (Unaudited)
(Dollars and share amounts in thousands, except per share data)

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (each excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below and on page 11 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented.



Three Months Ended




Mar 31, 2017



Dec 31, 2016



Sep 30, 2016



Jun 30, 2016



Mar 31, 2016


Reconciliation of return on average common equity to return on average tangible common equity:





















Net income


$

68,565



$

68,793



$

68,651



$

68,071



$

68,951


Average shareholders' equity


$

3,678,999



$

3,632,402



$

3,582,767



$

3,537,254



$

3,514,993


Less: Average goodwill and other intangible assets



(1,945,607)




(1,947,232)




(1,947,208)




(1,949,510)




(1,947,981)


Average tangible shareholders' equity


$

1,733,392



$

1,685,170



$

1,635,559



$

1,587,744



$

1,567,012


Return on average tangible common equity (D)



15.82

%



16.33

%



16.79

%



17.15

%



17.60

%






















Reconciliation of book value per share to tangible book value per share:





















Shareholders' equity


$

3,689,082



$

3,642,311



$

3,594,812



$

3,544,584



$

3,499,060


Less: Goodwill and other intangible assets



(1,944,714)




(1,946,629)




(1,948,359)




(1,948,312)




(1,950,646)


Tangible shareholders' equity


$

1,744,368



$

1,695,682



$

1,646,453



$

1,596,272



$

1,548,414























Period end shares outstanding



69,480




69,491




69,478




69,480




69,543


Tangible book value per share:


$

25.11



$

24.40



$

23.70



$

22.97



$

22.27























Reconciliation of equity to assets ratio to period end tangible equity to period end tangible assets ratio:





















Tangible shareholders' equity


$

1,744,368



$

1,695,682



$

1,646,453



$

1,596,272



$

1,548,414























Total assets


$

22,477,419



$

22,331,072



$

21,404,044



$

21,796,310



$

21,978,345


Less: Goodwill and other intangible assets



(1,944,714)




(1,946,629)




(1,948,359)




(1,948,312)




(1,950,646)


Tangible assets


$

20,532,705



$

20,384,443



$

19,455,685



$

19,847,998



$

20,027,699























Period end tangible equity to period end tangible assets ratio:



8.50

%



8.32

%



8.46

%



8.04

%



7.73

%






















Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding acquired loans:





















Allowance for credit losses


$

84,095



$

85,326



$

85,585



$

83,826



$

83,714























Total loans


$

9,739,253



$

9,622,060



$

9,548,314



$

9,650,008



$

9,654,408


Less: Fair value of acquired loans (acquired portfolio loan balances less loan marks)


$

991,894



$

1,107,293



$

1,230,466



$

1,373,110



$

1,495,319


Total loans less acquired loans


$

8,747,359



$

8,514,767



$

8,317,848



$

8,276,898



$

8,159,089


Allowance for credit losses to total loans, excluding acquired loans (non-GAAP basis)



0.96

%



1.00

%



1.03

%



1.01

%



1.03

%

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-first-quarter-2017-earnings-300445839.html

SOURCE Prosperity Bancshares, Inc.

Copyright 2017 PR Newswire

Prosperity Bancshares (NYSE:PB)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Prosperity Bancshares Charts.
Prosperity Bancshares (NYSE:PB)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Prosperity Bancshares Charts.